XML 51 R41.htm IDEA: XBRL DOCUMENT v3.5.0.2
Guarantor Financial Information - Condensed Consolidating Statement of Comprehensive Income (Details) - USD ($)
$ in Thousands
3 Months Ended 6 Months Ended
Jun. 30, 2016
Jun. 30, 2015
Jun. 30, 2016
Jun. 30, 2015
Condensed Income Statements, Captions [Line Items]        
Net operating revenue $ 362,706 $ 320,523 $ 706,169 $ 617,257
Operating costs:        
Operating expenses, excluding depreciation expense 153,599 134,169 304,742 260,045
Selling, general and administrative expenses 76,158 79,051 154,479 159,521
Amortization of program license rights 12,076 12,047 24,142 23,805
Corporate and other expenses 18,101 12,366 28,453 25,017
Depreciation and amortization 40,337 42,618 80,458 82,901
(Gain) loss related to property and equipment, net 87 (196) (681) (424)
Merger-related expenses 1,561 3,616 67,443 8,893
Restructuring expenses 996 0 4,978 0
Operating income (loss) 59,791 36,852 42,155 57,499
Other income (expense):        
Interest expense (28,529) (29,288) (57,085) (60,311)
Debt modification and extinguishment costs 0 (1,827) 0 (2,440)
Intercompany income and (expenses) 0 0 0 0
Equity in income (loss) from operations of consolidated subsidiaries 0 0 0 0
Other, net 122 2,622 196 5,912
Total other income (expense) (28,407) (28,493) (56,889) (56,839)
Income (loss) before income taxes 31,384 8,359 (14,734) 660
Income tax benefit (expense) (12,156) (3,616) 8,249 (459)
Net income (loss) 19,228 4,743 (6,485) 201
Net income (loss) attributable to noncontrolling interest 730 3,108 1,207 5,999
Net income (loss) attributable to Media General 18,498 1,635 (7,692) (5,798)
Other comprehensive income 0 0 0 0
Total comprehensive income (loss) attributable to Media General 18,498 1,635 (7,692) (5,798)
Reportable Legal Entities [Member] | Media General [Member]        
Condensed Income Statements, Captions [Line Items]        
Net operating revenue 0 0 0 0
Operating costs:        
Operating expenses, excluding depreciation expense 0 0 0 0
Selling, general and administrative expenses 0 0 0 0
Amortization of program license rights 0 0 0 0
Corporate and other expenses 0 0 0 0
Depreciation and amortization 0 0 0 0
(Gain) loss related to property and equipment, net 0 0 0 0
Merger-related expenses 0 0 0 0
Restructuring expenses 0 0 0 0
Operating income (loss) 0 0 0 0
Other income (expense):        
Interest expense 0 1 0 0
Debt modification and extinguishment costs   0   0
Intercompany income and (expenses) 0 0 0 0
Equity in income (loss) from operations of consolidated subsidiaries 18,498 1,634 (7,692) (5,798)
Other, net 0 0 0 0
Total other income (expense) 18,498 1,635 (7,692) (5,798)
Income (loss) before income taxes 18,498 1,635 (7,692) (5,798)
Income tax benefit (expense) 0 0 0 0
Net income (loss) 18,498 1,635 (7,692) (5,798)
Net income (loss) attributable to noncontrolling interest 0 0 0 0
Net income (loss) attributable to Media General 18,498 1,635 (7,692) (5,798)
Other comprehensive income 0 0 0 0
Total comprehensive income (loss) attributable to Media General 18,498 1,635 (7,692) (5,798)
Reportable Legal Entities [Member] | LIN Television Corporation [Member]        
Condensed Income Statements, Captions [Line Items]        
Net operating revenue 107,119 94,258 206,210 182,476
Operating costs:        
Operating expenses, excluding depreciation expense 42,178 40,294 84,338 77,893
Selling, general and administrative expenses 23,106 22,193 45,799 45,717
Amortization of program license rights 4,663 4,363 9,143 8,541
Corporate and other expenses 0 2,661 0 5,862
Depreciation and amortization 14,589 15,522 28,988 29,658
(Gain) loss related to property and equipment, net 18 165 11 129
Merger-related expenses 0 950 0 2,324
Restructuring expenses 0 0 0 0
Operating income (loss) 22,565 8,110 37,931 12,352
Other income (expense):        
Interest expense (10,667) (9,555) (21,361) (20,205)
Debt modification and extinguishment costs   0   0
Intercompany income and (expenses) (10,848) (763) (20,955) (6,298)
Equity in income (loss) from operations of consolidated subsidiaries 22,209 2,511 6,251 2,077
Other, net (12) 4 (12) 86
Total other income (expense) 682 (7,803) (36,077) (24,340)
Income (loss) before income taxes 23,247 307 1,854 (11,988)
Income tax benefit (expense) (4,749) 1,325 (9,546) 6,188
Net income (loss) 18,498 1,632 (7,692) (5,800)
Net income (loss) attributable to noncontrolling interest 0 0 0 0
Net income (loss) attributable to Media General 18,498 1,632 (7,692) (5,800)
Other comprehensive income 0 0 0 0
Total comprehensive income (loss) attributable to Media General 18,498 1,632 (7,692) (5,800)
Reportable Legal Entities [Member] | Guarantor Subsidiaries [Member]        
Condensed Income Statements, Captions [Line Items]        
Net operating revenue 258,965 216,770 494,122 416,500
Operating costs:        
Operating expenses, excluding depreciation expense 114,282 88,410 214,916 172,169
Selling, general and administrative expenses 52,214 53,009 105,755 106,227
Amortization of program license rights 7,409 7,250 14,983 14,351
Corporate and other expenses 18,094 9,703 28,444 19,161
Depreciation and amortization 24,891 24,562 48,839 49,234
(Gain) loss related to property and equipment, net 43 (361) (790) (553)
Merger-related expenses 1,561 2,666 67,443 6,569
Restructuring expenses 996 0 4,978 0
Operating income (loss) 39,475 31,531 9,554 49,342
Other income (expense):        
Interest expense (17,608) (19,325) (35,194) (39,412)
Debt modification and extinguishment costs   (1,827)   (2,440)
Intercompany income and (expenses) 10,848 949 21,299 6,716
Equity in income (loss) from operations of consolidated subsidiaries 0 0 0 0
Other, net 134 118 208 826
Total other income (expense) (6,626) (20,085) (13,687) (34,310)
Income (loss) before income taxes 32,849 11,446 (4,133) 15,032
Income tax benefit (expense) (7,407) (5,599) 17,177 (7,873)
Net income (loss) 25,442 5,847 13,044 7,159
Net income (loss) attributable to noncontrolling interest 0 0 0 (178)
Net income (loss) attributable to Media General 25,442 5,847 13,044 7,337
Other comprehensive income 0 0 0 0
Total comprehensive income (loss) attributable to Media General 25,442 5,847 13,044 7,337
Reportable Legal Entities [Member] | Non-Guarantor Subsidiaries [Member]        
Condensed Income Statements, Captions [Line Items]        
Net operating revenue 7,258 16,941 25,113 30,683
Operating costs:        
Operating expenses, excluding depreciation expense 3,666 9,856 17,113 17,398
Selling, general and administrative expenses 988 4,152 3,240 8,289
Amortization of program license rights 505 434 1,018 913
Corporate and other expenses 7 2 9 (6)
Depreciation and amortization 857 2,534 2,631 4,009
(Gain) loss related to property and equipment, net 26 0 98 0
Merger-related expenses 0 0 0 0
Restructuring expenses 0 0 0 0
Operating income (loss) 1,209 (37) 1,004 80
Other income (expense):        
Interest expense (254) (409) (530) (694)
Debt modification and extinguishment costs   0   0
Intercompany income and (expenses) 0 (186) (344) (418)
Equity in income (loss) from operations of consolidated subsidiaries 0 0 0 0
Other, net 0 2,500 0 5,000
Total other income (expense) (254) 1,905 (874) 3,888
Income (loss) before income taxes 955 1,868 130 3,968
Income tax benefit (expense) 0 658 618 1,226
Net income (loss) 955 2,526 748 5,194
Net income (loss) attributable to noncontrolling interest 730 3,108 1,207 6,177
Net income (loss) attributable to Media General 225 (582) (459) (983)
Other comprehensive income 0 0 0 0
Total comprehensive income (loss) attributable to Media General 225 (582) (459) (983)
Eliminations [Member]        
Condensed Income Statements, Captions [Line Items]        
Net operating revenue (10,636) (7,446) (19,276) (12,402)
Operating costs:        
Operating expenses, excluding depreciation expense (6,527) (4,391) (11,625) (7,415)
Selling, general and administrative expenses (150) (303) (315) (712)
Amortization of program license rights (501) 0 (1,002) 0
Corporate and other expenses 0 0 0 0
Depreciation and amortization 0 0 0 0
(Gain) loss related to property and equipment, net 0 0 0 0
Merger-related expenses 0 0 0 0
Restructuring expenses 0 0 0 0
Operating income (loss) (3,458) (2,752) (6,334) (4,275)
Other income (expense):        
Interest expense 0 0 0 0
Debt modification and extinguishment costs   0   0
Intercompany income and (expenses) 0 0 0 0
Equity in income (loss) from operations of consolidated subsidiaries (40,707) (4,145) 1,441 3,721
Other, net 0 0 0 0
Total other income (expense) (40,707) (4,145) 1,441 3,721
Income (loss) before income taxes (44,165) (6,897) (4,893) (554)
Income tax benefit (expense) 0 0 0 0
Net income (loss) (44,165) (6,897) (4,893) (554)
Net income (loss) attributable to noncontrolling interest 0 0 0 0
Net income (loss) attributable to Media General (44,165) (6,897) (4,893) (554)
Other comprehensive income 0 0 0 0
Total comprehensive income (loss) attributable to Media General $ (44,165) $ (6,897) $ (4,893) $ (554)